Kenmare Resources Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	-50.22	64.89	130.98	206.03	128.53	16.74
Depreciation & Amortization	68.23	68.69	65.8	65.34	63.88	42.96
Other Amortization	-1.66	1.4	-	-	-	-
Stock-Based Compensation	3.41	3.58	3.28	5.6	3.42	1.76
Provision & Write-off of Bad Debts	0.62	0.18	0.05	1.11	0.23	-
Other Operating Activities	-4.47	-9.43	-1.62	8.15	8.95	0.62
Change in Accounts Receivable	-1.08	33.98	-29.53	-47.63	-45.06	10.54
Change in Inventory	-10.4	-13.54	-15.09	-23.95	3.45	-11.82
Change in Accounts Payable	-1.73	7.98	0.3	-1.68	-15.68	10.68
Change in Other Net Operating Assets	2.63	2.1	-0.98	-3.71	0.09	-0.62
Operating Cash Flow	105.68	159.83	153.2	209.27	147.81	70.85
Operating Cash Flow Growth	-46.18%	4.33%	-26.80%	41.59%	108.61%	-7.22%
Capital Expenditures	-218.46	-152.59	-66.54	-59.87	-60.34	-139.35
Investing Cash Flow	-218.46	-152.59	-66.54	-59.87	-60.34	-139.35
Long-Term Debt Issued	-	131.37	-	20	20	82.74
Long-Term Debt Repaid	-	-98.78	-31.69	-92.42	-21.45	-1.07
Net Debt Issued (Repaid)	131.29	32.59	-31.69	-72.42	-1.45	81.68
Repurchase of Common Stock	-2.8	-3.17	-36.15	-2.31	-81.59	-
Common Dividends Paid	-28.72	-48.12	-56.61	-34.73	-16.39	-8.59
Other Financing Activities	-0.77	-2.91	0.57	-0.12	-1.54	-
Financing Cash Flow	99	-21.6	-123.88	-109.58	-100.97	73.08
Foreign Exchange Rate Adjustments	-	-	-	-0.61	-4.68	1.48
Net Cash Flow	-13.78	-14.37	-37.22	39.21	-18.19	6.07
Free Cash Flow	-112.78	7.24	86.66	149.41	87.46	-68.5
Free Cash Flow Growth	-	-91.65%	-42.00%	70.82%	-	-
Free Cash Flow Margin	-27.02%	1.75%	18.90%	28.41%	19.18%	-28.10%
Free Cash Flow Per Share	-1.26	0.08	0.91	1.54	0.79	-0.61
Cash Interest Paid	6.62	5.22	7.32	7.07	7.15	7.47
Cash Income Tax Paid	19.67	25.38	21.12	10.46	6.28	8.5
Levered Free Cash Flow	-120.59	-6.27	51.74	82.06	41.62	-68.57
Unlevered Free Cash Flow	-116.3	-4.3	56.77	87.67	47.69	-62.57
Change in Working Capital	-10.57	30.52	-45.29	-76.97	-57.2	8.77

Source: S&P Global Market Intelligence. Standard template. Financial Sources.